Your Current Picture
Enter your situation as it stands today. This becomes the baseline every projection runs from.
Current Monthly Contributions
Model a Raise or Reallocation
Got a raise? Found extra cash flow? Enter the new monthly amount available and decide where to direct it. This is where the real strategy happens.
Your Retirement Journey
Three phases. One destination. The goal isn’t just to save — it’s to shift your money toward the bucket that can’t be taxed away from you in retirement.
60/40
40/60
20/80
Healthy starting point. The deferred bucket gives you today’s tax break while you grow the tax-free side simultaneously.
Reverse the ratio before retirement. Every dollar you shift now is a dollar you control — not the IRS. Begin this shift 5–10 years out.
At or near retirement, Social Security, RMDs, and other income stack together. A smaller deferred bucket means fewer forced distributions — and a smaller tax bill.
What If the Market Crashes?
A major market drop doesn’t affect all three buckets equally. Toggle the scenario below to see the difference — especially what the 0% floor in the Tax-Free bucket actually means in real dollars.
Your Projection
Side-by-side: where your buckets land at retirement with your current contributions versus with your new allocation applied. Enter data in sections above to see results here.
Money Tree Tax & Insurance Strategies is not a registered investment advisor. Ruth Erb is a licensed insurance producer. This material is for educational and illustrative purposes only and does not constitute investment, legal, or tax advice.
Projections are hypothetical and intended to evaluate structure and tax timing, not to predict investment results. Actual results will vary based on contributions, market performance, fees, and other factors.
Tax-Free rate (6.89%): Based on a 20-year historical average crediting rate for a S&P 500-linked indexed strategy with 0% floor. Past performance does not guarantee future results. Policy costs, COI charges, and admin fees are not modeled and will reduce actual cash value. Consult a licensed producer for a fully illustrated projection.
Tax-Deferred rate (7.00%): Conservative blended estimate for a diversified portfolio. Actual returns depend on fund selection and market conditions.
Taxable rate (5.00%): Estimated after-tax blended return accounting for annual tax drag on dividends and capital gains. Actual returns will vary.
Market crash scenario: Tax-Deferred −38% modeled on the 2008 S&P 500 decline. Taxable −30% reflects a diversified portfolio scenario. Tax-Free credits 0% per the indexed strategy floor — no loss, no recovery required. These are illustrative scenarios, not predictions.